Financhill
Sell
31

PW Quote, Financials, Valuation and Earnings

Last price:
$1.03
Seasonality move :
2.21%
Day range:
$1.00 - $1.08
52-week range:
$0.40 - $2.75
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.13x
P/B ratio:
2.88x
Volume:
20.8K
Avg. volume:
41.4K
1-year change:
95.97%
Market cap:
$3.5M
Revenue:
$3M
EPS (TTM):
-$7.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.3M $8.5M $8.5M $2.2M $3M
Revenue Growth (YoY) 95.92% 97.95% 0.71% -73.91% 37.23%
 
Cost of Revenues $27.5K $25.9K $878K $2.4M $2M
Gross Profit $4.2M $8.4M $7.6M -$216.5K $1.1M
Gross Profit Margin 99.36% 99.69% 89.69% -9.74% 34.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $527.8K $880.9K $1.5M $1.8M $1.5M
Other Inc / (Exp) -- -- -$16.7M -$7.2M -$19.4M
Operating Expenses $906.7K $2.1M $3.4M $4.2M $2.5M
Operating Income $3.3M $6.3M $4.2M -$4.5M -$1.5M
 
Net Interest Expenses $1.2M $1.1M $1.8M $2.7M $3.9M
EBT. Incl. Unusual Items $2.2M $5.1M -$14.3M -$14.4M -$24.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $2.2M $5.1M -$14.3M -$14.4M -$24.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2M $5.1M -$14.3M -$14.4M -$24.7M
 
Basic EPS (Cont. Ops) $0.99 $1.41 -$4.41 -$4.43 -$7.48
Diluted EPS (Cont. Ops) $0.96 $1.38 -$4.41 -$4.43 -$7.48
Weighted Average Basic Share $1.9M $3.2M $3.4M $3.4M $3.4M
Weighted Average Diluted Share $2M $3.3M $3.4M $3.4M $3.4M
 
EBITDA $3.7M $7.6M -$10.6M -$9.2M -$19.8M
EBIT $3.3M $6.3M -$12.5M -$11.7M -$20.8M
 
Revenue (Reported) $4.3M $8.5M $8.5M $2.2M $3M
Operating Income (Reported) $3.3M $6.3M $4.2M -$4.5M -$1.5M
Operating Income (Adjusted) $3.3M $6.3M -$12.5M -$11.7M -$20.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4M $1.8M $2.3M $537.9K $569.8K
Revenue Growth (YoY) 122.49% 30.63% 25.79% -76.53% 5.93%
 
Cost of Revenues $6.9K $6.9K $859.1K $662K $589.1K
Gross Profit $1.4M $1.8M $1.4M -$124K -$19.3K
Gross Profit Margin 99.51% 99.62% 62.51% -23.06% -3.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $128.5K $268.6K $465.2K $422.2K $343.2K
Other Inc / (Exp) -- -- -- $122.1K -$1.9M
Operating Expenses $233.4K $788K $954.6K $964.5K $402.8K
Operating Income $1.2M $1M $477.9K -$1.1M -$422.1K
 
Net Interest Expenses $290.3K $356.2K $518.2K $845.8K $834.3K
EBT. Incl. Unusual Items $864K $670.7K -$16.8M -$1.8M -$3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $864K $670.7K -$16.8M -$1.8M -$3.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $864K $670.7K -$16.8M -$1.8M -$3.2M
 
Basic EPS (Cont. Ops) $0.42 $0.14 -$5.01 -$0.58 -$0.98
Diluted EPS (Cont. Ops) $0.40 $0.14 -$5.01 -$0.58 -$0.98
Weighted Average Basic Share $1.9M $3.3M $3.4M $3.4M $3.4M
Weighted Average Diluted Share $2M $3.4M $3.4M $3.4M $3.4M
 
EBITDA $1.3M $1.5M -$15.8M -$424.1K -$2.3M
EBIT $1.2M $1M -$16.3M -$966.5K -$2.3M
 
Revenue (Reported) $1.4M $1.8M $2.3M $537.9K $569.8K
Operating Income (Reported) $1.2M $1M $477.9K -$1.1M -$422.1K
Operating Income (Adjusted) $1.2M $1M -$16.3M -$966.5K -$2.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.3M $8.5M $8.5M $2.2M $3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.5K $25.9K $878K $2.4M $2M
Gross Profit $4.2M $8.4M $7.6M -$189.9K $1.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $527.8K $880.9K $1.5M $1.8M $1.5M
Other Inc / (Exp) -- -- -- -$7.2M -$19.4M
Operating Expenses $906.7K $2.1M $3.4M $4.2M $2.5M
Operating Income $3.3M $6.3M $4.2M -$4.4M -$1.5M
 
Net Interest Expenses $1.2M $1.1M $1.8M $2.7M $3.9M
EBT. Incl. Unusual Items $2.2M $5.1M -$14.3M -$14.4M -$24.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $2.2M $5.1M -$14.3M -$14.4M -$24.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2M $5.1M -$14.3M -$14.4M -$24.7M
 
Basic EPS (Cont. Ops) $0.99 $1.40 -$4.41 -$4.43 -$7.48
Diluted EPS (Cont. Ops) $0.95 $1.37 -$4.41 -$4.43 -$7.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.7M $7.6M -$10.6M -$9.2M -$19.8M
EBIT $3.3M $6.3M -$12.5M -$11.7M -$20.8M
 
Revenue (Reported) $4.3M $8.5M $8.5M $2.2M $3M
Operating Income (Reported) $3.3M $6.3M $4.2M -$4.4M -$1.5M
Operating Income (Adjusted) $3.3M $6.3M -$12.5M -$11.7M -$20.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8.5M $8.5M $2.2M $3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.9K $878K $2.4M $2M --
Gross Profit $8.4M $7.6M -$189.9K $1.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $880.9K $1.5M $1.8M $1.5M --
Other Inc / (Exp) -- -- -$7.2M -$19.4M --
Operating Expenses $2.1M $3.4M $4.2M $2.5M --
Operating Income $6.3M $4.2M -$4.4M -$1.5M --
 
Net Interest Expenses $1.1M $1.8M $2.7M $3.9M --
EBT. Incl. Unusual Items $5.1M -$14.3M -$14.4M -$24.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $5.1M -$14.3M -$14.4M -$24.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.1M -$14.3M -$14.4M -$24.7M --
 
Basic EPS (Cont. Ops) $1.40 -$4.41 -$4.43 -$7.48 --
Diluted EPS (Cont. Ops) $1.37 -$4.41 -$4.43 -$7.48 --
Weighted Average Basic Share $12.7M $13.5M $13.6M $13.6M --
Weighted Average Diluted Share $13.1M $13.5M $13.6M $13.6M --
 
EBITDA $7.6M -$10.6M -$9.2M -$19.8M --
EBIT $6.3M -$12.5M -$11.7M -$20.8M --
 
Revenue (Reported) $8.5M $8.5M $2.2M $3M --
Operating Income (Reported) $6.3M $4.2M -$4.4M -$1.5M --
Operating Income (Adjusted) $6.3M -$12.5M -$11.7M -$20.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.6M $3.2M $2.8M $2.2M $2.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $2K -- --
Inventory -- -- -- -- --
Prepaid Expenses $89.4K $493.2K $6.6K $210.7K $207.2K
Other Current Assets -- -- -- -- --
Total Current Assets $7.3M $24.4M $27.7M $54.1M $30.2M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $17K $50K -- -- $9.8K
Total Assets $40.5M $85.3M $86.2M $70.2M $46.1M
 
Accounts Payable $83.6K $18.2K $1.4M $3.7K $173.7K
Accrued Expenses $80.6K $76.6K $340.1K $512K $95.7K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $1M $1.5M $3.2M $1.7M
Total Current Liabilities $1.9M $3.6M $4.8M $18.8M $19.4M
 
Long-Term Debt $23.2M $22.6M $37.2M $20.7M $20M
Capital Leases -- -- -- -- --
Total Liabilities $25.3M $27M $41.9M $39.4M $39.3M
 
Common Stock $3.5M $8.5M $8.7M $8.5M $8.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $11.7M $49.8M $35.6M $22.3M -$1.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.2M $58.3M $44.3M $30.8M $6.8M
 
Total Liabilities and Equity $40.5M $85.3M $86.2M $70.2M $46.1M
Cash and Short Terms $5.6M $3.2M $2.8M $2.2M $2.2M
Total Debt $23.8M $23.2M $37.8M $35.7M $37.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.6M $3.2M $2.8M $2.2M $2.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $2K -- --
Inventory -- -- -- -- --
Prepaid Expenses $89.4K $493.2K $6.6K $210.7K $207.2K
Other Current Assets -- -- -- -- --
Total Current Assets $7.3M $24.4M $27.7M $54.1M $30.2M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $17K $50K -- -- $9.8K
Total Assets $40.5M $85.3M $86.2M $70.2M $46.1M
 
Accounts Payable $83.6K $18.2K $1.4M $3.7K $173.7K
Accrued Expenses $80.6K $76.6K $340.1K $512K $95.7K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $1M $1.5M $3.2M $1.7M
Total Current Liabilities $1.9M $3.6M $4.8M $18.8M $19.4M
 
Long-Term Debt $23.2M $22.6M $37.2M $20.7M $20M
Capital Leases -- -- -- -- --
Total Liabilities $25.3M $27M $41.9M $39.4M $39.3M
 
Common Stock $3.5M $8.5M $8.7M $8.5M $8.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.2M $58.3M $44.3M $30.8M $6.8M
 
Total Liabilities and Equity $40.5M $85.3M $86.2M $70.2M $46.1M
Cash and Short Terms $5.6M $3.2M $2.8M $2.2M $2.2M
Total Debt $23.8M $23.2M $37.8M $35.7M $37.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.2M $5.1M -$14.3M -$14.4M -$24.7M
Depreciation & Amoritzation $378.9K $1.2M $1.8M $2.5M $1M
Stock-Based Compensation $255.6K $382.3K $682.3K $885.3K $693.6K
Change in Accounts Receivable -- -- -$62.2K $62.2K --
Change in Inventories -- -- -- -- --
Cash From Operations $3M $8M $6.8M -$2.6M -$1.4M
 
Capital Expenditures -- -- -- $15K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.3M -$42.1M -$21M $5.2M $1.8M
 
Dividends Paid (Ex Special Dividend) -$280.2K -$652.8K -$489.6K -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $16M -- $257.1K
Long-Term Debt Repaid -$597.8K -$635.1K -$675K -$2.3M -$2.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$275K -$44K -- --
Cash From Financing -$878.1K $31.7M $14.8M -$2.3M -$2.2M
 
Beginning Cash (CF) $15.8M $5.6M $3.2M $3.8M $4.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.2M -$2.4M $676.6K $257K -$1.9M
Ending Cash (CF) $5.6M $3.2M $3.8M $4.1M $2.2M
 
Levered Free Cash Flow $3M $8M $6.8M -$2.6M -$1.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $864K $670.7K -$16.8M -$1.8M -$3.2M
Depreciation & Amoritzation $105K $483.5K $489.4K $542.4K $59.6K
Stock-Based Compensation $66.2K $114.7K $258.4K $216.5K $143.2K
Change in Accounts Receivable -- -- $113.3K -- --
Change in Inventories -- -- -- -- --
Cash From Operations $974.7K $1.9M $287.2K -$616.7K -$288.3K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.9M -$4.3M -$593.8K $2.8M $843.5K
 
Dividends Paid (Ex Special Dividend) -$70.1K -$163.2K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$54.9K -$59.3K -$67.5K -$1.7M -$976.3K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$124.9K -$3.8M -$67.5K -$1.7M -$719.3K
 
Beginning Cash (CF) $7.6M $9.3M $4.2M $3.6M $2.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2M -$6.1M -$374.1K $499.2K -$164.1K
Ending Cash (CF) $5.6M $3.2M $3.8M $4.1M $2.2M
 
Levered Free Cash Flow $974.7K $1.9M $287.2K -$616.7K -$288.3K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.2M $5.1M -$14.3M -$14.4M -$24.7M
Depreciation & Amoritzation $378.9K $1.2M $1.8M $2.5M $1M
Stock-Based Compensation $255.6K $382.3K $682.3K $885.3K $693.6K
Change in Accounts Receivable -- -- -$62.2K $62.2K --
Change in Inventories -- -- -- -- --
Cash From Operations $3M $8M $6.8M -$2.6M -$1.4M
 
Capital Expenditures -- -- -- $15K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.3M -$42.1M -$21M $5.2M $1.8M
 
Dividends Paid (Ex Special Dividend) -$280.2K -$652.8K -$489.6K -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $16M -- --
Long-Term Debt Repaid -$597.8K -$635.1K -$675K -$2.3M -$2.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$44K -- --
Cash From Financing -$878.1K $31.7M $14.8M -$2.3M -$2.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.2M -$2.4M $676.6K $257K -$1.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3M $8M $6.8M -$2.6M -$1.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $5.1M -$14.3M -$14.4M -$24.7M --
Depreciation & Amoritzation $1.2M $1.8M $2.5M $1M --
Stock-Based Compensation $382.3K $682.3K $885.3K $693.6K --
Change in Accounts Receivable -- -$62.2K $62.2K -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8M $6.8M -$2.6M -$1.4M --
 
Capital Expenditures -- -- $15K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$42.1M -$21M $5.2M $1.8M --
 
Dividends Paid (Ex Special Dividend) -$652.8K -$489.6K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $16M -- -- --
Long-Term Debt Repaid -$635.1K -$675K -$2.3M -$2.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$44K -- -- --
Cash From Financing $31.7M $14.8M -$2.3M -$2.2M --
 
Beginning Cash (CF) $80.8M $10.5M $17M $13.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.4M $676.6K $257K -$1.9M --
Ending Cash (CF) $78.3M $11.2M $17.3M $12M --
 
Levered Free Cash Flow $8M $6.8M -$2.6M -$1.4M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock